[GPERAK] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[GPERAK] GULA PERAK BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -56.83%
YoY- -340.07%
Quarter Report
Latest QR
Upcoming QR
GPERAK's Result
GPERAK's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 37,997 35,525 34,829 33,981 34,292 28,879 26,907 25.84%
PBT -65,831 -70,787 -70,203 -149,962 -96,529 -104,987 -111,355 -29.53%
Tax -4 -1 0 2,500 2,500 2,506 2,506 -
NP -65,835 -70,788 -70,203 -147,462 -94,029 -102,481 -108,849 -28.45%
-
NP to SH -65,835 -70,788 -70,203 -147,462 -94,029 -102,481 -108,849 -28.45%
-
Tax Rate - - - - - - - -
Total Cost 103,832 106,313 105,032 181,443 128,321 131,360 135,756 -16.35%
-
Net Worth 667,942 250,636 433,600 447,764 532,187 393,672 383,562 44.69%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 667,942 250,636 433,600 447,764 532,187 393,672 383,562 44.69%
NOSH 344,300 250,636 250,636 255,865 255,859 255,631 255,708 21.91%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -173.26% -199.26% -201.56% -433.95% -274.20% -354.86% -404.54% -
ROE -9.86% -28.24% -16.19% -32.93% -17.67% -26.03% -28.38% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.04 14.17 13.90 13.28 13.40 11.30 10.52 3.26%
EPS -19.12 -28.24 -28.01 -57.63 -36.75 -40.09 -42.57 -41.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.00 1.73 1.75 2.08 1.54 1.50 18.68%
Adjusted Per Share Value based on latest NOSH - 255,865
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.89 5.51 5.40 5.27 5.32 4.48 4.17 25.86%
EPS -10.21 -10.98 -10.89 -22.87 -14.59 -15.90 -16.88 -28.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0361 0.3888 0.6726 0.6946 0.8255 0.6107 0.595 44.69%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.58 1.35 1.21 1.10 1.12 0.00 0.00 -
P/RPS 14.32 9.52 8.71 8.28 8.36 0.00 0.00 -
P/EPS -8.26 -4.78 -4.32 -1.91 -3.05 0.00 0.00 -
EY -12.10 -20.92 -23.15 -52.39 -32.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.35 0.70 0.63 0.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 24/11/03 29/08/03 30/05/03 27/02/03 03/12/02 -
Price 1.62 1.81 1.29 1.16 1.06 1.14 0.00 -
P/RPS 14.68 12.77 9.28 8.73 7.91 10.09 0.00 -
P/EPS -8.47 -6.41 -4.61 -2.01 -2.88 -2.84 0.00 -
EY -11.80 -15.60 -21.71 -49.68 -34.67 -35.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.81 0.75 0.66 0.51 0.74 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment